Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$649,900

For Sale - Active
14563 Bahama Swallow Blvd, Winter Garden, FL 34787
3 Beds
3 Baths
2,750 Square Feet
0.13 Acres Lot
Built in 2012
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jul 21, 2025 at 04:55AM

Investment Summary


Monthly Cash Flow
-$1,646
Cap Rate
3.1%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-8.8%

Property Description


0.13 Acres Lot
Built in 2012
For Sale - Active
Units n/a

Located in the heart of Winter Garden this spacious 3-bedroom 2.5 bath 2 car garage home can be found in the desirable Summerlake Community. The manicured lawn welcomes you onto the front porch and into the main level. As you enter the home you see the open floor plan featuring the formal dining room with the Box Wainscoting and chair rail trim. The large kitchen offers an abundance of beautiful dark cabinets with crown molding, a central island breakfast bar, additional casual dining area, walk in pantry, gas stove and full view of the family room. French doors take you to the screen lanai where you can enjoy the Florida nights. Disney fireworks can be viewed from the neighborhood. The impressive stair railings take you to the upper level where you will find a large loft area giving you more family space or office area. Master Suite includes a large walk-in closet, double sinks, spa tub with separate shower. This level also includes 2 additional bedrooms and the laundry room. The HOA includes The Summerlake Clubhouse, a resort style pool, fitness center, Tennis courts, biking paths, parks, playgrounds, and water views make this the perfect area for the active lifestyle. Shopping, dining, and entertainment are all just minutes away. All measurement are approximate and to be verified by buyer or buyer’s agent. Don't wait, come see this home today.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Alley Access, Driveway, Garage Door Opener, On Street, Open
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: First Service Residential
  • HOA Fee: $241/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 342327831502310
  • Lot Size: 5805 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2012

Tax Information

  • Annual Tax: $5,896

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Orange

Listing Details


Listed by:
Wanda Woolfolk
FONSECA WOOLFOLK REALTY LLC
(813) 340-6366

Source:
Stellar MLS
MLS#: TB8383182
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,646
Cap Rate
3.1%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-8.8%

Purchase Details

Find an Agent

Purchase price:
$649,900
Amount financed:
-$519,920
Down payment:
$129,980
Closing costs:
$19,497
Rehab costs:
$0
Initial cash invested:
$149,477
Square feet:
2,750
Cost per square foot:
$236
Monthly rent per square foot:
$1.27

Financing Details

Find a Lender

Loan amount:
$519,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,329
Property tax:
$491
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,065

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$491-$5,896
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (7%)
7%-$241-$2,892
Total operating expenses: (46%)
46%-$1,607-$19,288

Cash Flow


Monthly Yearly
Net operating income:
$1,683 $20,196
Mortgage payments:
-$3,329 -$39,948
Cash flow:
$1,646 $19,752